$3,250,000
406 Clubhouse, Newport Beach CA 92663
Multi-Family (Duplex)
Property type
30 days
On market
$1,413
Price per sqft
2 cars
Garage
1980
Year built
2,631 sqft
Lot size
Home highlights
Open Houses
Overview
Located on the highly desirable Newport Beach Peninsula, this gorgeous duplex offers the perfect blend of coastal lifestyle and investment opportunity, complete with tranquil canal water views. The upper unit has been fully remodeled and features 3 bedrooms and 2 bathrooms, highlighted by vaulted ceilings and an abundance of natural light. Enjoy scenic canal views from...
Listing provided by: Justin Reynolds DRE #01506837, D E Properties
Listing updated: May 7, 2026 at 01:48pm.
Last checked: Jun 4, 2026 at 12:00pm
Source: CRMLS #NP26098507
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1 | $6,100 | $73,200 | $6,500 | Unfurnished |
| 1 | 2 | 2 | 1 | $2,000 | $24,000 | $4,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Units Leased: 2
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
33.4x
List Price / Annual Gross Rent
Cap Rate
2.74%
NOI / List Price
Gross Scheduled Income: $97,200
Operating Expense: $8,000
Net Operating Income: $89,200
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $5,000
Trash: $0
Water / Sewer: $3,000
Interior
Flooring: Laminate
Cooling: None
Heating: Central
Fireplace: Living Room
Laundry: Inside
Entry Location: Main
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Uncovered Spaces: 2
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 42310209
Additional Parcels: No
Tax Lot: 3
Tax Block: 432
Subdivision: Finley
Community
Senior Community: No
Community Features: Biking, Water Sports
Nearby Schools
Nearby schools around the 406 Clubhouse, Newport Beach, CA 92663. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,600,000
Total Interest
$3,316,157
Total Payment
$5,916,157
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,969
per month
Property History for 406 Clubhouse
Newport Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92663.
Similar Homes
Listings with similar prices to 406 Clubhouse